Valuation SCG Packaging Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
29.00 ^THB	+0.87%		+5.45%	+69.59%

06-04	Maybank Research Upgrades SCG Packaging to Buy from Hold; Price Target is THB28.50	MT
05-26	Scg packaging invests to expand fiber packaging business in Vietnam	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	297,285	244,696	154,545	84,141	73,409	124,497	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	69.59%	-	-
Enterprise Value (EV) ¹	328,341	282,521	180,979	135,476	126,316	172,729	170,295	161,554
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	36.74%	-1.41%	-5.13%
P/E	35.9x	42.2x	29.5x	22.8x	18x	22.8x	21.1x	18.9x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.61x	1.54x	1.49x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.7x	2.7x	1.7x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	0.93x	0.9x	0.89x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.29x	1.23x	1.15x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	9.43x	8.96x	8.18x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	19.2x	17.9x	16.1x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	20.4x	16.7x	14.8x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	4.91%	6%	6.74%
Dividend per Share ²	0.65	0.6	0.55	0.55	-	0.6332	0.6736	0.7079
Rate of return	0.94%	1.05%	1.53%	2.81%	-	2.18%	2.32%	2.44%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.274	1.373	1.531
Distribution rate	33.7%	44.4%	45.1%	64%	-	49.7%	49%	46.3%
Net sales ¹	124,223	146,068	129,398	132,784	124,374	133,650	138,250	140,370
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	18,324	19,013	19,747
EBIT ¹	12,835	9,703	7,440	5,873	6,123	9,013	9,513	10,014
Net income ¹	8,294	5,801	5,248	3,699	4,069	5,479	5,910	6,575
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	48,232	45,798	37,057
Reference price ²	69.25	57.00	36.00	19.60	17.10	29.00	29.00	29.00
Nbr of stocks (in thousands)	4,292,920	4,292,920	4,292,920	4,292,920	4,292,920	4,293,000	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/28/25	1/27/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMURFIT WESTROCK PLC	20.84x	1.16x	7.22x	4.05%	24.06B
PACKAGING CORPORATION OF AMERICA	24.16x	2.43x	11.64x	2.19%	21.09B
INTERNATIONAL PAPER COMPANY	29.36x	1.18x	9.03x	4.66%	20.54B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	22.54x	2.63x	15.39x	3.04%	6.07B
SIG GROUP AG	23.07x	2.39x	9.96x	1.75%	6.68B
SONOCO PRODUCTS COMPANY	14.45x	1.27x	7.39x	3.73%	5.68B
MONDI PLC	25.66x	0.78x	7.05x	2.57%	4.08B
GRAPHIC PACKAGING HOLDING COMPANY	20.03x	0.93x	7.31x	4.05%	3.21B
HUHTAMÄKI OYJ	11.81x	0.99x	6.55x	4.39%	3.19B
Average	21.32x	1.53x	9.06x	3.38%	10.51B
Weighted average by Cap.	23.19x	1.60x	9.30x	3.47%